Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 31.99% first-year return on $38,790 initial cash invested.
31.99%
Cash On Cash
19.9%
Cap Rate
3.28
DSCR
$2,692
Rent
$1,034
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$99,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,790
Downpayment
20%
$19,800
Closing costs
1%
$990
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$2,692
Total Expenses
$1,658
Mortgage P&I
19%
$500
Property Taxes
8%
$207
Home Insurance
1%
$35
HOA
0%
$0
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296